| 樓價： |
$68,000,000.00 |
|
|
| 首期： |
$20,400,000.00 |
| |
| 貸款金額： |
$47,600,000.00 |
全期供款共： |
$63,167,237.40 |
| 每月供款額： |
$210,557.46 (2.375厘息計供300期) |
全期利息共： |
$15,567,237.40 |
| 律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
| 買賣合約： |
$3,000.00 |
轉名契： |
$210.00 |
| 轉名契*： |
$187,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$680,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,094,800 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,890,000.00 (第一個住宅物業) |
|
|
$10,200,000.00 (第二個住宅物業) |
|
|
$2,890,000.00 (非住宅物業) |
| * 因律師收費現已浮動, 請自行與律師行商議. |
# 收費以稅務局的公佈為準. |
| 利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
| 1.000 |
$586,967.35 |
$416,995.62 |
$325,518.08 |
$284,883.39 |
$218,909.69 |
$179,391.29 |
$153,100.41 |
| 1.500 |
$597,290.96 |
$427,407.54 |
$336,034.53 |
$295,473.68 |
$229,691.61 |
$190,369.69 |
$164,277.22 |
| 2.000 |
$607,729.91 |
$437,984.04 |
$346,764.60 |
$306,310.14 |
$240,800.47 |
$201,754.67 |
$175,938.87 |
| 2.375 |
$615,634.70 |
$446,024.19 |
$354,951.90 |
$314,598.38 |
$249,345.19 |
|
$184,998.66 |
| 2.500 |
$618,284.01 |
$448,724.73 |
$357,707.54 |
$317,391.66 |
$252,233.78 |
$213,541.57 |
$188,077.55 |
| 3.000 |
$628,953.08 |
$459,629.14 |
$368,862.40 |
$328,716.86 |
$263,988.46 |
$225,724.59 |
$200,683.52 |
| 3.500 |
$639,736.89 |
$470,696.73 |
$380,228.07 |
$340,284.09 |
$276,060.83 |
$238,296.82 |
$213,745.27 |
| 4.000 |
$650,635.18 |
$481,926.86 |
$391,803.29 |
$352,091.45 |
$288,446.64 |
$251,250.34 |
$227,249.68 |
| 4.500 |
$661,647.68 |
$493,318.83 |
$403,586.61 |
$364,136.81 |
$301,141.10 |
$264,576.26 |
$241,182.21 |
| 5.000 |
$672,774.07 |
$504,871.85 |
$415,576.42 |
$376,417.77 |
$314,138.93 |
$278,264.86 |
$255,527.09 |
| 5.500 |
$684,014.03 |
$516,585.08 |
$427,770.97 |
$388,931.72 |
$327,434.36 |
$292,305.65 |
$270,267.56 |
| 6.000 |
$695,367.19 |
$528,457.59 |
$440,168.36 |
$401,675.85 |
$341,021.18 |
$306,687.47 |
$285,386.05 |
| |
免責聲明：
以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。 |
|
